[HIGH5] QoQ TTM Result on 31-Jan-2011 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- 3.81%
YoY- 78.51%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 338,697 412,274 501,484 599,578 593,507 583,782 578,119 -29.91%
PBT 5,447 5,282 4,959 3,795 3,655 3,431 2,498 67.91%
Tax -832 -9 -20 -13 -11 -12 -15 1343.81%
NP 4,615 5,273 4,939 3,782 3,644 3,419 2,483 50.99%
-
NP to SH 4,623 5,279 4,945 3,788 3,649 3,425 2,488 50.97%
-
Tax Rate 15.27% 0.17% 0.40% 0.34% 0.30% 0.35% 0.60% -
Total Cost 334,082 407,001 496,545 595,796 589,863 580,363 575,636 -30.35%
-
Net Worth 211,033 208,259 203,330 196,775 201,159 167,924 165,599 17.49%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 211,033 208,259 203,330 196,775 201,159 167,924 165,599 17.49%
NOSH 405,833 400,499 391,020 385,833 379,545 342,702 345,000 11.40%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 1.36% 1.28% 0.98% 0.63% 0.61% 0.59% 0.43% -
ROE 2.19% 2.53% 2.43% 1.93% 1.81% 2.04% 1.50% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 83.46 102.94 128.25 155.40 156.37 170.35 167.57 -37.08%
EPS 1.14 1.32 1.26 0.98 0.96 1.00 0.72 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.51 0.53 0.49 0.48 5.46%
Adjusted Per Share Value based on latest NOSH - 385,833
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 82.74 100.71 122.50 146.47 144.98 142.61 141.22 -29.91%
EPS 1.13 1.29 1.21 0.93 0.89 0.84 0.61 50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5155 0.5087 0.4967 0.4807 0.4914 0.4102 0.4045 17.49%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.41 0.48 0.58 0.66 0.69 0.73 0.79 -
P/RPS 0.49 0.47 0.45 0.42 0.44 0.43 0.47 2.80%
P/EPS 35.99 36.42 45.86 67.23 71.77 73.04 109.55 -52.29%
EY 2.78 2.75 2.18 1.49 1.39 1.37 0.91 110.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.12 1.29 1.30 1.49 1.65 -38.71%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 30/12/11 29/09/11 27/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.35 0.54 0.58 0.65 0.71 0.74 -
P/RPS 0.52 0.34 0.42 0.37 0.42 0.42 0.44 11.74%
P/EPS 37.75 26.55 42.70 59.08 67.61 71.04 102.61 -48.56%
EY 2.65 3.77 2.34 1.69 1.48 1.41 0.97 95.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 1.04 1.14 1.23 1.45 1.54 -33.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment